Annual report

Period2022-06-01 → 2023-05-31
Filed2023-08-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥41.2bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥36.1bn2021-06-01 → 2022-05-31Cons.Net sales
Revenue¥41.1bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Revenue¥37.9bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Revenue¥37.0bn2018-06-01 → 2019-05-31dCons.Net sales (5-year summary)
Operating income¥710m2022-06-01 → 2023-05-31Cons.Operating income
Operating income¥1.4bn2021-06-01 → 2022-05-31Cons.Operating income
Ordinary income¥239m2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income¥1.1bn2021-06-01 → 2022-05-31Cons.Ordinary income
Ordinary income¥1.9bn2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥758m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.4bn2018-06-01 → 2019-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥238m2022-06-01 → 2023-05-31Cons.Income before income taxes
Profit before tax¥1.0bn2021-06-01 → 2022-05-31Cons.Income before income taxes
Net income (owners)¥101m2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥643m2021-06-01 → 2022-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.1bn2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥522m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥832m2018-06-01 → 2019-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥101m2022-06-01 → 2023-05-31Cons.Profit loss
Net income¥643m2021-06-01 → 2022-05-31Cons.Profit loss
Total assets¥45.6bnat 2023-05-31Cons.Assets
Total assets¥40.9bnat 2022-05-31Cons.Assets
Total assets¥36.3bnat 2021-05-31dCons.Total assets (5-year summary)
Total assets¥38.6bnat 2020-05-31dCons.Total assets (5-year summary)
Total assets¥36.8bnat 2019-05-31dCons.Total assets (5-year summary)
Total liabilities¥33.9bnat 2023-05-31Cons.Liabilities
Total liabilities¥29.0bnat 2022-05-31Cons.Liabilities
Net assets / equity¥11.8bnat 2023-05-31Cons.Net assets
Net assets / equity¥12.0bnat 2022-05-31Cons.Net assets
Net assets / equity¥11.6bnat 2021-05-31dCons.Net assets
Net assets / equity¥10.6bnat 2020-05-31dCons.Net assets (5-year summary)
Net assets / equity¥10.7bnat 2019-05-31dCons.Net assets (5-year summary)
Cash and deposits¥5.0bnat 2023-05-31Cons.Cash and deposits
Cash and deposits¥4.4bnat 2022-05-31Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.2bnat 2022-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2021-05-31dCons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.0bnat 2019-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥931m2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥3.9bn2021-06-01 → 2022-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥10.2bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥971m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.1bn2018-06-01 → 2019-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥2.9bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥3.2bn2021-06-01 → 2022-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥4.5bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.8bn2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥5.2bn2018-06-01 → 2019-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥4.3bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥5.3bn2021-06-01 → 2022-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥4.4bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥493m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.9bn2018-06-01 → 2019-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥11.652022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥74.552021-06-01 → 2022-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥131.882020-06-01 → 2021-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥60.822019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥93.162018-06-01 → 2019-05-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,403.89at 2023-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,381.47at 2022-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,351.77at 2021-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,247.33at 2020-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,191.93at 2019-05-31dCons.Net assets per share (5-year summary)
Equity ratio25.8%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.2%at 2022-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.9%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio27.5%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio29.0%at 2019-05-31dCons.Equity to asset ratio (5-year summary)
ROE0.8%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
ROE5.5%2021-06-01 → 2022-05-31Cons.Rate of return on equity (5-year summary)
ROE10.2%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
ROE4.9%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
ROE8.0%2018-06-01 → 2019-05-31dCons.Rate of return on equity (5-year summary)
Employees342at 2023-05-31Cons.Number of employees
Employees327at 2022-05-31Cons.Number of employees
Employees325at 2021-05-31dCons.Number of employees
Employees318at 2020-05-31dCons.Number of employees
Employees312at 2019-05-31dCons.Number of employees
Revenue¥39.1bn2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥34.6bn2021-06-01 → 2022-05-31StandaloneNet sales
Revenue¥39.7bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥36.1bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Revenue¥35.5bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Operating income¥643m2022-06-01 → 2023-05-31StandaloneOperating income
Operating income¥1.3bn2021-06-01 → 2022-05-31StandaloneOperating income
Ordinary income¥213m2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income¥1.0bn2021-06-01 → 2022-05-31StandaloneOrdinary income
Ordinary income¥2.2bn2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥646m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.5bn2018-06-01 → 2019-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥284m2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Profit before tax¥969m2021-06-01 → 2022-05-31StandaloneIncome before income taxes
Net income¥222m2022-06-01 → 2023-05-31StandaloneProfit loss
Net income¥634m2021-06-01 → 2022-05-31StandaloneProfit loss
Net income¥1.1bn2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income¥437m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Net income¥962m2018-06-01 → 2019-05-31dStandaloneNet income loss (5-year summary)
Total assets¥43.4bnat 2023-05-31StandaloneAssets
Total assets¥39.3bnat 2022-05-31StandaloneAssets
Total assets¥34.7bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥37.4bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total assets¥35.7bnat 2019-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥32.3bnat 2023-05-31StandaloneLiabilities
Total liabilities¥28.2bnat 2022-05-31StandaloneLiabilities
Net assets / equity¥11.1bnat 2023-05-31StandaloneNet assets
Net assets / equity¥11.1bnat 2022-05-31StandaloneNet assets
Net assets / equity¥10.8bnat 2021-05-31dStandaloneNet assets
Net assets / equity¥9.9bnat 2020-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥10.0bnat 2019-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.0bnat 2023-05-31StandaloneCash and deposits
Cash and deposits¥3.4bnat 2022-05-31StandaloneCash and deposits
EPS (basic)¥25.632022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥73.472021-06-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥126.592020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.952019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥107.712018-06-01 → 2019-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥182022-06-01 → 2023-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥262021-06-01 → 2022-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥352020-06-01 → 2021-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥342018-06-01 → 2019-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,319.9at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,286.27at 2022-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,256.68at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,156.91at 2020-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,115.24at 2019-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio25.5%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.3%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.0%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio26.4%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.9%at 2019-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE2.0%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE5.8%2021-06-01 → 2022-05-31StandaloneRate of return on equity (5-year summary)
ROE10.5%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
ROE4.4%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
ROE10.0%2018-06-01 → 2019-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,932,100at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2022-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2019-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees232at 2023-05-31StandaloneNumber of employees
Employees224at 2022-05-31StandaloneNumber of employees
Employees234at 2021-05-31dStandaloneNumber of employees
Employees228at 2020-05-31dStandaloneNumber of employees
Employees219at 2019-05-31dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-06-01 → 2023-05-31¥12m
Reconciling Itemsreconcilingdepreciation2022-06-01 → 2023-05-31¥6m
Reconciling Itemsreconcilingsegment assetsat 2023-05-31¥4.8bn
Reconciling Itemsreconcilingsegment profit2022-06-01 → 2023-05-31−¥947m
Renovation Business Fieldreportable segmentcapex2022-06-01 → 2023-05-31¥190m
Renovation Business Fieldreportable segmentdepreciation2022-06-01 → 2023-05-31¥38m
Renovation Business Fieldreportable segmentemployeesat 2023-05-31255 pure
Renovation Business Fieldreportable segmentrevenue2022-06-01 → 2023-05-31¥32.5bn
Renovation Business Fieldreportable segmentrevenue external2022-06-01 → 2023-05-31¥32.5bn
Renovation Business Fieldreportable segmentsegment assetsat 2023-05-31¥21.5bn
Renovation Business Fieldreportable segmentsegment profit2022-06-01 → 2023-05-31¥750m
Solution Business Fieldreportable segmentcapex2022-06-01 → 2023-05-31¥2.5bn
Solution Business Fieldreportable segmentdepreciation2022-06-01 → 2023-05-31¥248m
Solution Business Fieldreportable segmentemployeesat 2023-05-3138 pure
Solution Business Fieldreportable segmentrevenue2022-06-01 → 2023-05-31¥8.7bn
Solution Business Fieldreportable segmentrevenue external2022-06-01 → 2023-05-31¥8.7bn
Solution Business Fieldreportable segmentsegment assetsat 2023-05-31¥19.4bn
Solution Business Fieldreportable segmentsegment profit2022-06-01 → 2023-05-31¥907m
—segment totalcapex2022-06-01 → 2023-05-31¥2.7bn
—segment totaldepreciation2022-06-01 → 2023-05-31¥285m
—segment totalrevenue2022-06-01 → 2023-05-31¥41.2bn
—segment totalrevenue external2022-06-01 → 2023-05-31¥41.2bn
—segment totalsegment assetsat 2023-05-31¥40.9bn
—segment totalsegment profit2022-06-01 → 2023-05-31¥1.7bn
Reconciling Itemsreconcilingcapex2021-06-01 → 2022-05-31¥3m
Reconciling Itemsreconcilingdepreciation2021-06-01 → 2022-05-31¥6m
Reconciling Itemsreconcilingsegment assetsat 2022-05-31¥3.8bn
Reconciling Itemsreconcilingsegment profit2021-06-01 → 2022-05-31−¥811m
Renovation Business Fieldreportable segmentcapex2021-06-01 → 2022-05-31¥199m
Renovation Business Fieldreportable segmentdepreciation2021-06-01 → 2022-05-31¥35m
Renovation Business Fieldreportable segmentrevenue2021-06-01 → 2022-05-31¥27.8bn
Renovation Business Fieldreportable segmentrevenue external2021-06-01 → 2022-05-31¥27.8bn
Renovation Business Fieldreportable segmentsegment assetsat 2022-05-31¥16.8bn
Renovation Business Fieldreportable segmentsegment profit2021-06-01 → 2022-05-31¥1.3bn
Solution Business Fieldreportable segmentcapex2021-06-01 → 2022-05-31¥3.2bn
Solution Business Fieldreportable segmentdepreciation2021-06-01 → 2022-05-31¥277m
Solution Business Fieldreportable segmentrevenue2021-06-01 → 2022-05-31¥8.3bn
Solution Business Fieldreportable segmentrevenue external2021-06-01 → 2022-05-31¥8.3bn
Solution Business Fieldreportable segmentsegment assetsat 2022-05-31¥20.3bn
Solution Business Fieldreportable segmentsegment profit2021-06-01 → 2022-05-31¥841m
—segment totalcapex2021-06-01 → 2022-05-31¥3.4bn
—segment totaldepreciation2021-06-01 → 2022-05-31¥311m
—segment totalrevenue2021-06-01 → 2022-05-31¥36.1bn
—segment totalrevenue external2021-06-01 → 2022-05-31¥36.1bn
—segment totalsegment assetsat 2022-05-31¥37.1bn
—segment totalsegment profit2021-06-01 → 2022-05-31¥2.2bn
Renovation Business Fieldreportable segmentemployeesat 2023-05-31152 pure
Solution Business Fieldreportable segmentemployeesat 2023-05-3131 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,447
ItemContextValueUnit
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration438000000JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration-JPY
Purchase of noncurrent assets inv cfPrior1YearDuration-3354848000JPY
Purchase of noncurrent assets inv cfCurrentYearDuration-2724383000JPY
Proceeds from sales of noncurrent assets inv cfPrior1YearDuration45896000JPY
Proceeds from sales of noncurrent assets inv cfCurrentYearDuration-JPY
Purchase of investment securities inv cfPrior1YearDuration-241665000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration60020000JPY
Other net inv cfCurrentYearDuration-170000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-3183097000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-2851754000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration4741350000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration3884000000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration7757900000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration8751600000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-6636876000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-7701933000JPY
Redemption of bonds fin cfPrior1YearDuration-250000000JPY
Redemption of bonds fin cfCurrentYearDuration-210000000JPY
Repayments of lease obligations fin cfPrior1YearDuration-12174000JPY
Repayments of lease obligations fin cfCurrentYearDuration-17741000JPY
Purchase of treasury stock fin cfPrior1YearDuration-JPY
Purchase of treasury stock fin cfCurrentYearDuration-201434000JPY
Proceeds from share issuance to non controlling shareholders fin cfPrior1YearDuration18000000JPY
Proceeds from share issuance to non controlling shareholders fin cfCurrentYearDuration-JPY
Cash dividends paid fin cfPrior1YearDuration-317232000JPY
Cash dividends paid fin cfCurrentYearDuration-190911000JPY
Net cash provided by used in financing activitiesPrior1YearDuration5300967000JPY
Net cash provided by used in financing activitiesCurrentYearDuration4313578000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration-1778791000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration531075000JPY
Cash and cash equivalentsPrior2YearInstant5982108000JPY
Cash and cash equivalentsPrior1YearInstant4203316000JPY
Cash and cash equivalentsPrior1YearInstant4203316000JPY
Cash and cash equivalentsCurrentYearInstant4734391000JPY
Number of consolidated subsidiariesCurrentYearInstant6
Number of unconsolidated subsidiaries and associates accounted for using equity methodCurrentYearInstant-
Write downs of inventoriesPrior1YearDuration41301000JPY
Write downs of inventoriesCurrentYearDuration81751000JPY
Sales commission sgaPrior1YearDuration736582000JPY
Sales commission sgaCurrentYearDuration895452000JPY
Salaries and allowances sgaPrior1YearDuration1415622000JPY
Salaries and allowances sgaCurrentYearDuration1505346000JPY
Research and development expenses sgaPrior1YearDuration14115000JPY
Research and development expenses sgaCurrentYearDuration15314000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E04036-000RenovationBusinessFieldReportableSegmentsMember27816642000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E04036-000SolutionBusinessFieldReportableSegmentsMember8323244000JPY
Revenues from external customersPrior1YearDuration_ReportableSegmentsMember36139887000JPY
Revenues from external customersPrior1YearDuration_ReconcilingItemsMember-JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 24 of 24 passed
balance sheet identityconsolidated 2022-05-31pass rounding
balance sheet identityconsolidated 2023-05-31pass
balance sheet identitynon_consolidated 2022-05-31pass
balance sheet identitynon_consolidated 2023-05-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-05-31pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2021-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2021-06-01/2022-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2021-06-01/2022-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2021-06-01/2022-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2021-06-01/2022-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · total assetsconsolidated 2022-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2022-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass